================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-K/A
(Mark One)
     |X|  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934
                  For the fiscal year ended December 31, 2003
                                       OR
     |_|  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934

                               DYNEX CAPITAL, INC.
             (Exact name of registrant as specified in its charter)

                                     1-9819
                            (Commission File Number)


                                                                                       
                           Virginia                                                   52-1549373
                (State or other jurisdiction of                                    (I.R.S. Employer
                incorporation or organization)                                   Identification No.)

        4551 Cox Road, Suite 300, Glen Allen, Virginia                                  23060
           (Address of principal executive offices)                                   (Zip Code)


           Securities registered pursuant to Section 12(b) of the Act:
Title of each class                 Name of each exchange on which registered
-------------------                 -----------------------------------------
Common Stock, $.01 par value        New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:

                                                                                  
Title of each class                                                     Name of each exchange on which registered
-------------------                                                     -----------------------------------------
Series A 9.75% Cumulative Convertible Preferred Stock, $.01 par value   NASDAQ National Market
Series B 9.55% Cumulative Convertible Preferred Stock, $.01 par value   NASDAQ National Market
Series C 9.73% Cumulative Convertible Preferred Stock, $.01 par value   NASDAQ National Market


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
Yes      |X|      No       |_|

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. |_|

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2).
Yes      |_|      No       |X|

As of June 30,  2003,  the  aggregate  market  value of the voting stock held by
non-affiliates  of the  registrant  was  approximately  $64,808,462 at a closing
price on The New York Stock  Exchange of $5.96.  Common stock  outstanding as of
February 29, 2004 was 10,873,903 shares.


================================================================================

                               DYNEX CAPITAL, INC.
                         2003 FORM 10-K/A ANNUAL REPORT

                                TABLE OF CONTENTS


                                                                                                    
                                                                                                       Page
                                                                                                      Number
PART III.

  Item 10. Directors and Executive Officers of the Registrant...........................................1
  Item 11. Executive Compensation.......................................................................2
  Item 12. Security Ownership of Certain Beneficial Owners and Management...............................4
  Item 13. Certain Relationships and Related Transactions...............................................6
  Item 14. Principal Accountant Fees and Services.......................................................6

SIGNATURE  .............................................................................................7



Item 10.   Directors and Executive Officers of the Registrant

         The  following  information  sets forth as of December  31,  2003,  the
names, ages,  principal  occupations and business  experience for our directors.
Unless otherwise  indicated,  the business experience and principal  occupations
shown for each director has extended five or more years.

         Thomas B. Akin (51),  has been a director  of Dynex  Capital  since May
2003,  and  Chairman  since May 30,  2003.  He also has  served as the  managing
general partner of Talkot Capital,  LLC located in Sausalito,  California  since
1995.  Talkot Capital is the general  partner for various  limited  partnerships
investing in both private and public companies.  From 1991 to 1994, Mr. Akin was
the  managing   director  of  the  Western   United  States  for  Merrill  Lynch
Institutional  Services.  Mr.  Akin had been the  regional  director  of the San
Francisco and Los Angeles regions for Merrill Lynch Institutional  Services from
1981 to 1991.  Prior to  Merrill  Lynch,  Mr.  Akin was an  employee  of Salomon
Brothers  from 1978 to 1981.  Mr. Akin is currently on the board of directors of
Acacia Research Inc.*

-----------------------
     * Mr. Akin is the managing  general partner of Talkot Capital,  LLC. During
1999, Talkot Capital and several other investors  invested in Infotec Commercial
Systems,  Inc.  ("Infotec"),  a privately held company that provided training in
computer  technology to businesses  throughout the United  States.  In 2001, Mr.
Akin served as Chairman of the Board of  Directors  of Infotec,  which filed for
relief under Chapter VII of the United States  Bankruptcy  Code resulting in the
liquidation of the company's assets. The investors of Infotec,  including Talkot
Capital, did not receive any return on capital.

         J. Sidney  Davenport  (62),  has been a director of Dynex Capital since
its organization in December 1987. Mr. Davenport  retired from The Ryland Group,
Inc., a publicly-owned  corporation engaged in residential housing  construction
and  mortgage-related  financial  services,  where he was a Vice  President from
March 1981 to January 1998. Mr. Davenport was Executive Vice President of Ryland
Mortgage  Company from April 1992 to January  1998.  Mr.  Davenport  served as a
director of Mentor Income Fund, Inc., a publicly traded  closed-end mutual fund,
from June 1992 to August 1993.

         Thomas H. Potts (54),  has been a director of Dynex  Capital  since its
organization  in December  1987.  From 1987 to June 2002,  Mr.  Potts  served as
President of Dynex Capital. Prior to that, Mr. Potts served in various positions
on behalf of The Ryland Group, Inc. and its affiliates. Mr. Potts also served as
President  and  director of Mentor  Income  Fund,  Inc.  from its  inception  in
December  1988  until June 1992.  Mr.  Potts is  currently  the  Executive  Vice
President,  People,  Process and Strategy for IndyMac  Bancorp,  Inc. located in
Pasadena, California.

         Donald B.  Vaden  (68),  has been a  director  of Dynex  Capital  since
January  1988.  He is the retired  past  Chairman of  Residential  Home  Funding
Corporation  where he served from  December 1992 until  February  1995. In March
1995,  Mr.  Vaden  resumed   practicing  law   specializing   in  mediation  and
arbitration,  and is certified  for general and family  mediation by the Supreme
Court of Virginia.

         Eric P. Von der Porten (46), has been a director of Dynex Capital since
May 2002.  Since 1997,  Mr. Von der Porten has served as the managing  member of
Leeward Investments,  LLC, the general partner of Leeward Capital,  L.P. Mr. Von
der Porten earned an A.B. from the University of Chicago and an M.B.A.  from the
Stanford Graduate School of Business.

         Leon A.  Felman  (68),  has  been a  director  of Dynex  Capital  since
November 2000. Mr. Felman has been a director of Allegiant Bancorp,  Inc., a St.
Louis,  Missouri  based bank  holding  company,  since  1992 and a  director  of
Allegiant Bank & Trust  Company,  Inc. since 2001. Mr. Felman also serves on the
audit  committee,  the real estate  committee and chairs both the nominating and
corporate  governance  committee and the ethics committee of Allegiant  Bancorp.
From 1968 to 1999, Mr. Felman was the president and chief  executive  officer of
Sage Systems,  Inc., which operated  twenty-eight  Arby's restaurants in the St.
Louis,  Missouri  metropolitan  area. He also  currently  serves as the managing
operating  partner of Sage Systems  Liquidating  Trust,  LLC and is the managing
partner of Felman Family Partnership, LP. Mr. Felman has been a private investor
in  financial  institutions  since 1999.  Mr.  Felman  graduated  from  Carnegie
Institute of Technology with a B.S. in Industrial Administration.

         Barry  Igdaloff  (49),  has  been a  director  of Dynex  Capital  since
November 2000.  Mr.  Igdaloff has been a registered  investment  advisor and the
sole  proprietor of Rose Capital in Columbus,  Ohio,  since 1995.  Mr.  Igdaloff
graduated  from Indiana  University in 1976 with a B.S.B.  in Accounting  and in
1978 graduated from Ohio State  University with a J.D. in law. Mr. Igdaloff is a
non-practicing certified public accountant and a non-practicing attorney.

         Stephen J.  Benedetti  has served as Executive  Vice  President,  Chief
Financial Officer and Secretary since September 2001. From May 2000 to September
2001,  Mr.  Benedetti had been the Acting Chief  Financial  Officer and [Acting]
Secretary.  From October 1997 until August 2001,  Mr.  Benedetti  served as Vice
President and Treasurer of the Company;  and from  September 1994 until December
1998,  he served  as Vice  President  and  Controller.  From  March  1992  until
September 1994, he served as Director of Accounting and Financial  Reporting for
National Housing  Partnerships,  a national  multifamily  housing syndicator and
property  management  concern.  Mr.  Benedetti  also served as audit manager for
Deloitte & Touche  from 1985 to 1992,  where he  provided  audit and  consulting
services to various clients primarily in the financial  services and real estate
development industries.  Mr. Benedetti graduated from Virginia Tech in 1985 with
a bachelor's  degree in accounting and became a Certified  Public  Accountant in
1986.


Board of Directors Compensation

     The independent  directors  receive an annual fee of $25,000 per year, plus
$500 for each  meeting of the Board of  Directors,  or committee  thereof,  they
attend.  In addition,  these  directors are reimbursed  for expenses  related to
their attendance at Board of Directors and committee meetings.


Audit Committee Financial Expert

         The  Board  of  Directors also  has  determined that Mr. Barry Igdaloff
qualifies as an audit  committee  financial  expert as defined by regulations of
the Securities and Exchange Commission.


Item 11.   Executive Compensation

                            MANAGEMENT OF THE COMPANY

         The executive officer of the Company and his position is as follows:

  Name                          Age        Position(s) Held
  ----                          ---        ----------------
  Stephen J. Benedetti           41        Executive Vice President,
                                           Chief Financial Officer and Secretary

         The executive  officer serves at the discretion of the Company's  Board
of Directors.  Biographical  information  regarding  Mr.  Benedetti is set forth
below:

Executive Compensation

         The Summary  Compensation Table below includes individual  compensation
information  on the  President and the other most highly  compensated  executive
officer whose salary and bonus exceeded $100,000 ("Named Officers") during 2003,
2002 and 2001.

                           Summary Compensation Table



                                                                               Long Term
                                                                          Compensation Awards
                                                                         ----------------------
                                                     Annual                                        All Other
                                                  Compensation                   SARs            Compensation
                                              -------------------------------------------------------------------
Name and Principal Position            Year    Salary ($)    Bonus ($)            (#)               ($)(2)
-----------------------------------------------------------------------------------------------------------------
                                                                                         

Stephen J. Benedetti
  Executive Vice President, Chief
  Financial Officer, Secretary         2003      183,960       102,000                     -            12,160
                                       2002      180,000       120,000                     -            36,365
                                       2001      180,000        60,030                30,000            46,721


(1)  Does not include  perquisites  and other personal  benefits,  securities or
     property where the aggregate  amount of such  compensation  to an executive
     officer is the lesser of either $50,000 or 10% of annual salary and bonus.

(2)  Amount for 2003 for Mr.  Benedetti  consists of matching and profit sharing
     contributions  to the  Company's  401(k)  Plan in the  amount  of  $12,000.
     Amounts  for  2003 for Mr.  Benedetti  also  consist  of  Group  Term  Life
     Insurance in the amount of $160.




                  Aggregated SAR Exercises In Last Fiscal Year
                          And Year-End SAR Value Table

         The table below  presents  the total  number of SARs  exercised  by the
Named  Officers  in 2003 and held by the Named  Officers  at  December  31, 2003
(distinguishing  between SARs that are  exercisable  as of December 31, 2002 and
those  that  had not  become  exercisable  as of that  date)  and  includes  the
aggregate  amount  by which  the  market  value of the SARs  (including  related
Dividend  Equivalent Rights ("DERs")) exceeds the exercise price at December 31,
2003.



                                                           Number of Unexercised            Value of Unexercised
                            SARs Exercised in 2003           SARs at 12-31-03          In-the-Money SARS at 12-31-03
                          --------------------------- -------------------------------- -------------------------------
                             Number        Value
                            Of SARs       Realized     Exercisable     Unexercisable   Exercisable    Unexercisable
                            -------       --------     -----------     -------------   -----------    -------------
                                                                                         

Stephen J. Benedetti           0             $0            30,000            0            $123,000          0



                          SARs Granted During the Year

         No SARs were granted during 2003.


Employment Agreements

         Mr.  Benedetti  entered into an employment  agreement with the Company,
effective  March 18, 2002. Mr.  Benedetti's  prior  employment  agreement  dated
September 4, 2001, was made a part of the new agreement.  Under such  agreement,
which expires June 30, 2004, Mr.  Benedetti  receives his current base salary of
$180,000 per annum,  adjusted  each  January 1st for  inflation.  Mr.  Benedetti
received incentive  compensation of $102,000 in 2003 and, thereafter is entitled
to  receive  up to 66.7% of his base  salary  as  approved  by the  Compensation
Committee.  The  employment  agreement  will  terminate  in  the  event  of  Mr.
Benedetti's  death or total  disability,  may be  terminated by the Company with
"cause" (as  defined  therein)  or for any reason  other than cause,  and may be
terminated by the resignation of Mr. Benedetti.  If the employment  agreement is
terminated by the Company for any reason other than cause,  total  disability or
death, then the Company shall pay to Mr. Benedetti his salary for a period equal
to the lesser of one year,  or through  the  expiration  date of the  employment
agreement.  The Company also agreed to give Mr.  Benedetti  six months notice if
his employment  agreement would not be renewed,  which the Company has not given
to Mr.  Benedetti.  Accordingly,  Mr.  Benedetti's  employment  period  will  be
extended for six months from the date such notice is given.  The Company and Mr.
Benedetti are currently negotiating a new employment agreement.

Senior Financial Management Code of Ethics

     The Company is currently  finalizing its Senior  Management Code of Ethics,
which the Company plans to have in place by the Annual Meeting of Shareholders.


Item 12.   Security Ownership of Certain Beneficial Owners and Management

     The  following  table  sets  forth  information  regarding  the  beneficial
ownership  of  shares  of  Common  Stock,  Series A  Preferred  Stock,  Series B
Preferred  Stock and Series C Preferred  Stock as of March 5, 2004, by: (a) each
director of Dynex Capital,  (b) each of Dynex Capital's sole executive  officer,
(c) all directors and the executive officer of Dynex Capital as a group, and (d)
all other  stockholders  known by Dynex Capital to be beneficial  owners of more
than 5% of the outstanding  shares of any series of Dynex Capital stock.  Unless
otherwise indicated,  each person has sole investment and sole voting power with
respect to the securities shown. The Company does not have compensation plans or
other arrangements under which equity securities are authorized for issuance.


                       Number of Shares Beneficially Owned                Percent Beneficially Owned (%)(1)
                 ---------------------------------------------------------------------------------------------------
                             Series A     Series B    Series C                 Series A     Series B     Series C
                 Common(2)   Preferred    Preferred   Preferred    Common(2)   Preferred    Preferred    Preferred
     Name
--------------------------------------------------------------------------------------------------------------------
                                                                                    
Stephen J.          18,114(3)    -            -           -            *           -            -            -
Benedetti

J. Sidney           25,356       -            -           -            *           -            -            -
Davenport

Thomas H. Potts    326,315(4)    -            -           -          3.00%         -            -            -

Donald B. Vaden      9,483(5)    -            -           -            *           -            -            -

Eric P. Von        140,200       -          1,598        3,225       1.29%         -            *            *
der Porten(4)

Leon A. Felman      12,570(7)    -            -         20,847(8)      *           -            -          3.04%

Barry Igdaloff      22,280(9)  49,546(10)  52,820(11)   67,300(12)     *         10.04%       7.68%        9.83%

Thomas B. Akin     993,950(13) 78,621(14) 132,798(15)   52,608(16)   9.14%       15.93%      19.30%        7.68%

Rockwood
Partners L.P.,
Rockwood Asset
Management,
Inc., as a
group(17)          788,500     20,740      21,656        9,612       7.25%       4.20%        3.15%        1.40%

All directors
and executive
officers as a
group(8)         1,548,268    128,167     187,216      143,980      14.24%       25.97%      27.20%       21.02%
---------------


* Less than 1% of the outstanding shares.

(1)  Percentages are based on 10,873,903 shares of Common Stock,  493,595 shares
     of Series A Preferred  Stock,  688,189 shares of Series B Preferred  Stock,
     and 684,893 shares of Series C Preferred  Stock  outstanding as of March 5,
     2004, plus, for each person,  the shares that would be issued assuming that
     person  exercises  all options he holds that are  exercisable  within sixty
     (60) days of March 5, 2004.

(2)  Does not  reflect  additional  shares  of  Common  Stock  that  holders  of
     Preferred  Stock are entitled to receive upon conversion of their Preferred
     Stock.  Currently,  two shares of Preferred Stock are convertible  into one
     share of Common Stock.

(3)  Does not include 30,000 stock  appreciation  rights that vested on June 30,
     2002.

(4)  Includes  9,077  shares of Common  Stock  owned of record by such  person's
     children and spouse.

(5)  Includes  583  shares of  Common  Stock  owned of  record by such  person's
     spouse.

(6)  Includes 140,200 shares of Common Stock, 1,598 shares of Series B Preferred
     Stock and 3,225 shares of Series C Preferred Stock held by Leeward Capital,
     L.P. Mr. Von der Porten is the managing member of Leeward Investments, LLC,
     which is the general partner of Leeward Capital, L.P.

(7)  Includes 87 shares of Common Stock owned of record by such person's spouse;
     3,600  shares of Common  Stock owned of record by The Leon A. Felman  Keogh
     Profit  Sharing Plan of which Mr.  Felman is the  Trustee;  3,150 shares of
     Common  Stock owned of record by  Homebaker  Brand  Profit  Sharing Plan of
     which Mr.  Felman is the Trustee;  and 1,340 shares of Common Stock held of
     record by HLF Corporation of which Mr. Felman is an officer.

(8)  Includes  11,670  shares of  Series C  Preferred  Stock  owned of record by
     Homebaker  Brand Profit  Sharing  Plan of which Mr.  Felman is the Trustee;
     3,687  shares of Series C  Preferred  Stock  owned of record by The Leon A.
     Felman Keogh Profit  Sharing Plan of which Mr.  Felman is the Trustee;  350
     shares of Series C  Preferred  Stock  owned of record by The Felman  Family
     Trust of which  Mr.  Felman  is the  Trustee;  and 980  shares  of Series C
     Preferred  Stock owned of record by HLF  Corporation of which Mr. Felman is
     an officer.

(9)  Includes  22,280 shares of Common Stock owned by clients of Rose Capital of
     which Mr.  Igdaloff  is the sole  proprietor.  Shares are held with  shared
     power to vote and dispose thereof.

(10) Includes 29,146 shares of Series A Preferred Stock owned by clients of Rose
     Capital. Shares are held with shared power to vote and dispose thereof.

(11) Includes 26,520 shares of Series B Preferred Stock owned by clients of Rose
     Capital. Shares are held with shared power to vote and dispose thereof.

(12) Includes 24,900 shares of Series C Preferred Stock owned by clients of Rose
     Capital. Shares are held with shared power to vote and dispose thereof.

(13) Includes 440,000 shares of Common Stock held by Talkot Crossover Fund, L.P.
     Mr. Akin is the managing  general  partner of Talkot  Capital  which is the
     general partner of Talkot  Crossover Fund, L.P. Shares are held with shared
     power to vote and dispose thereof.

(14) Includes 60,550 shares of Series A Preferred Stock held by Talkot Crossover
     Fund, L.P. Mr. Akin is the managing general partner of Talkot Capital which
     is the general partner of Talkot  Crossover Fund, L.P. Shares are held with
     shared power to vote and dispose thereof.

(15) Includes 81,437 shares of Series B Preferred Stock held by Talkot Crossover
     Fund, L.P. Mr. Akin is the managing general partner of Talkot Capital which
     is the general partner of Talkot  Crossover Fund, L.P. Shares are held with
     shared power to vote and dispose thereof.

(16) Includes 17,909 shares of Series C Preferred Stock held by Talkot Crossover
     Fund, L.P. Mr. Akin is the managing general partner of Talkot Capital which
     is the general partner of Talkot  Crossover Fund, L.P. Shares are held with
     shared power to vote and dispose thereof.

(17) Address: 35 Mason Street,  Greenwich, CT 06830. Shares are held with shared
     power to vote and dispose  thereof.  Shareholdings  as of December 30, 2003
     based on information provided by Rockwood Partners, L.P. and Rockwood Asset
     Management, Inc.


Item 13.   Certain relationships and related transactions

         The Company and Dynex  Commercial,  Inc., now known as DCI  Commercial,
Inc ("DCI") have been jointly  named in litigation  regarding the  activities of
DCI while it was an operating  subsidiary of an affiliate of the Company,  Dynex
Holding,  Inc.  The Company  and DCI  entered  into a  Litigation  Cost  Sharing
Agreement  whereby  the  parties  set forth how the costs of  defending  against
litigation would be shared,  and whereby the Company agreed to fund all costs of
such  litigation,  including DCI's portion.  DCI's  cumulative  portion of costs
associated with litigation and funded by the Company is $2,499 and is secured by
the proceeds of any  counterclaims  that DCI may receive in the litigation.  DCI
costs funded by the Company are considered  loans,  and bear simple  interest at
the rate of Prime plus 8.0% per annum.  At December 31,  2003,  the total amount
due the Company under the Litigation Cost Sharing Agreement, including interest,
was $3,028,  which has been fully  reserved  by the  Company.  DCI is  currently
wholly-owned by ICD Holding, Inc. A director and an executive of the Company are
the sole  shareholders of ICD Holding.  For more information on this litigation,
see "Item 3. Legal Proceedings" of the Company's Annual Report on Form 10-K.


Item 14.   Principal Accountant Fees and Services

Fees of Independent Public Accountants

Audit Fees

         The  aggregate  fees billed by  Deloitte & Touche LLP for  professional
services rendered for the audit of the Company's annual financial statements for
the fiscal  years ended  December  31, 2003 and 2002,  and for the review of the
financial  statements  included in the Company's Quarterly Reports on Form 10-Q,
and  services  that are  normally  provided in  connection  with  statutory  and
regulatory  filings and  engagements,  for those fiscal years were  $254,331 for
2003 and $274,154 for 2002.

Audit Related Fees

         The  aggregate  fees billed by  Deloitte & Touche LLP for  professional
services for assurance and related  services that are reasonably  related to the
performance of the audit or review of the Company's financial statements and not
reported  under the  heading  "Audit  Fees"  above for the  fiscal  years  ended
December 31, 2003 and December 31, 2002 were $15,500 and $55,490,  respectively.
During  2003,  these  services  included   professional   services  rendered  in
connection  with the  Company's  tender offer for its preferred  shares.  During
2002, these services included  professional services rendered in connection with
the  amendment of the  Company's  Annual Report on Form 10-K for the fiscal year
ended December 31, 2001, and Quarterly  Report on Form 10-Q for the period ended
March  31,  2002,  for  the   restatement  of  certain  of  its  collateral  for
collateralized bonds, which was effective in the quarter.

Tax Fees

         There were no fees  billed by  Deloitte  & Touche LLP for  professional
services  for tax  compliance,  tax advice and tax planning for the fiscal years
ended December 31, 2003 and December 31, 2002.

All Other Fees

         There  were no fees  billed  by  Deloitte  & Touche  LLP for any  other
services  rendered to the Company for the fiscal  years ended  December 31, 2003
and 2002.


                                    SIGNATURE

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                         DYNEX CAPITAL, INC.
                                         (Registrant)



April 29, 2004                           /s/ Stephen J. Benedetti
                                         ---------------------------------------
                                         Stephen J. Benedetti
                                         Executive Vice President,
                                         Chief Financial Officer and Secretary